MHO
M/I Homes Inc
Price:  
119.24 
USD
Volume:  
300,475.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MHO Intrinsic Value

168.20 %
Upside

As of 2025-02-18, the Intrinsic Value of M/I Homes Inc (MHO) is 319.83 USD. This MHO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 119.24 USD, the upside of M/I Homes Inc is 168.20%.

The range of the Intrinsic Value is 253.79 - 440.07 USD

119.24 USD
Stock Price
319.83 USD
Intrinsic Value
Intrinsic Value Details

MHO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 253.79 - 440.07 319.83 168.2%
DCF (Growth 10y) 330.80 - 557.51 411.94 245.5%
DCF (EBITDA 5y) 285.55 - 404.00 351.46 194.8%
DCF (EBITDA 10y) 363.47 - 527.22 447.71 275.5%
Fair Value 517.94 - 517.94 517.94 334.37%
P/E 134.24 - 183.27 151.50 27.1%
EV/EBITDA 176.26 - 249.00 212.69 78.4%
EPV 159.46 - 209.38 184.42 54.7%
DDM - Stable 116.92 - 264.13 190.52 59.8%
DDM - Multi 191.17 - 349.45 248.49 108.4%

MHO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,244.52
Beta 1.90
Outstanding shares (mil) 27.21
Enterprise Value (mil) 3,404.13
Market risk premium 4.60%
Cost of Equity 11.73%
Cost of Debt 4.48%
WACC 9.81%